[AMVERTON] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.0%
YoY- 207.58%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 102,747 110,681 133,223 141,823 143,547 135,885 118,075 -8.84%
PBT 13,776 14,796 12,794 12,041 9,612 8,268 6,504 64.85%
Tax -4,022 -5,944 -5,427 -4,779 -3,708 -2,828 -2,206 49.18%
NP 9,754 8,852 7,367 7,262 5,904 5,440 4,298 72.60%
-
NP to SH 9,048 8,594 7,367 7,262 5,904 5,440 4,298 64.18%
-
Tax Rate 29.20% 40.17% 42.42% 39.69% 38.58% 34.20% 33.92% -
Total Cost 92,993 101,829 125,856 134,561 137,643 130,445 113,777 -12.57%
-
Net Worth 372,919 369,094 367,761 464,434 458,495 458,913 457,599 -12.74%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 372,919 369,094 367,761 464,434 458,495 458,913 457,599 -12.74%
NOSH 90,734 90,464 90,805 181,419 180,510 181,388 180,869 -36.83%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.49% 8.00% 5.53% 5.12% 4.11% 4.00% 3.64% -
ROE 2.43% 2.33% 2.00% 1.56% 1.29% 1.19% 0.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 113.24 122.35 146.71 78.17 79.52 74.91 65.28 44.32%
EPS 9.97 9.50 8.11 4.00 3.27 3.00 2.38 159.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.08 4.05 2.56 2.54 2.53 2.53 38.15%
Adjusted Per Share Value based on latest NOSH - 181,419
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.14 30.32 36.49 38.85 39.32 37.22 32.34 -8.84%
EPS 2.48 2.35 2.02 1.99 1.62 1.49 1.18 64.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0215 1.011 1.0074 1.2722 1.2559 1.2571 1.2535 -12.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.39 0.35 0.41 0.62 0.73 0.66 0.83 -
P/RPS 0.34 0.29 0.28 0.79 0.92 0.88 1.27 -58.42%
P/EPS 3.91 3.68 5.05 15.49 22.32 22.01 34.93 -76.74%
EY 25.57 27.14 19.79 6.46 4.48 4.54 2.86 330.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.10 0.24 0.29 0.26 0.33 -57.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 31/05/05 22/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.40 0.37 0.35 0.61 0.69 0.62 0.69 -
P/RPS 0.35 0.30 0.24 0.78 0.87 0.83 1.06 -52.19%
P/EPS 4.01 3.89 4.31 15.24 21.10 20.67 29.04 -73.25%
EY 24.93 25.68 23.18 6.56 4.74 4.84 3.44 274.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.09 0.24 0.27 0.25 0.27 -48.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment